Communication Services / Advertising AgenciesNasdaqGS
$614.63
+1.54 (+0.25%)
FCF base 3Y
n/d
n/d CAGR · yield n/d
FCF base 5Y
n/d
n/d base · n/d expected
Precio de entrada
n/d
MOS 25% · confianza 25%
FCF escenarios
weak_data · normalized FCF $2.1B · quality 53.3/100
Ranking barato/determinista: CAGR esperado 5Y + downside bear + calidad del modelo + balance + capital allocation + data gate. No entra en buy-candidate si la data es débil o el CAGR 5Y no compensa.
SA Score
65/100
B
Piotroski
8/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
20/100
SEC 0%
Sin guardar todavía.
Market Cap
$206.5B
P/E
53.3x
↑EV/EBITDA
48.5x
↑ROE
156.2%
↑Gross Margin
87.9%
↑Debt/Equity
1.66
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2019–2025 · 6 años de histórico normalizado
Revenue CAGR
+32.9%
FCF CAGR
+65.0%
FCF margin
71.9%
FCF / Net income
1.18x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $5.48B · net income $3.33B · FCF $3.94B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||
| Revenue | $5.48B | $5.48B | $3.22B | $1.84B | $2.82B | $2.79B | $1.45B | $994.1M |
| Net Income | $3.33B | $3.33B | $1.58B | $357.2M | $-192.7M | $35.4M | $-125.2M | $119.0M |
| EBITDA | $4.35B | $4.35B | $2.38B | $1.26B | $513.8M | $581.1M | $192.9M | $287.2M |
| EPS | 9.75 | 9.75 | 4.53 | 0.98 | -0.52 | 0.09 | -0.58 | 0.36 |
| Gross Margin | 87.9% | 87.9% | 83.9% | 80.6% | 55.4% | — | — | — |
| Operating Margin | 75.8% | 75.8% | 59.3% | 41.9% | -1.7% | 5.4% | -4.3% | 19.6% |
| Net Margin | 60.8% | 60.8% | 49.0% | 19.4% | -6.8% | 1.3% | -8.6% | 12.0% |
| Balance Sheet | ||||||||
| Debt/Equity | 1.66 | 1.66 | 3.26 | 2.53 | 1.72 | 1.50 | -9.99 | — |
| Current Ratio | 3.24 | 3.24 | — | — | — | — | — | — |
| Cash Flow | ||||||||
| Free Cash Flow | $3.94B | $3.94B | $2.07B | $997.6M | $412.1M | $360.5M | $219.6M | $195.1M |
| Returns | ||||||||
| ROE | 156.2% | 156.2% | 145.0% | 28.4% | -10.1% | 1.7% | 79.0% | -46.4% |
| Valuation | ||||||||
| P/E | 53.31 | 53.31 | 77.41 | 38.89 | — | — | — | — |
| EV/EBITDA | 48.51 | 48.51 | 52.49 | 13.05 | 11.31 | — | — | — |
| P/B | 98.46 | 98.46 | 111.91 | 11.00 | 1.90 | — | — | — |
| Growth & Yield | ||||||||
| Revenue Growth | 70.0% | 70.0% | 75.1% | -34.6% | — | 92.5% | 46.0% | — |
| EPS Growth | 115.2% | 115.2% | 362.2% | 288.5% | — | 115.5% | -261.1% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
77.5%
EPS terminal req.
$54.54
Spread vs growth
37.7%
5Y implied EPS CAGR
46.6%
EPS terminal req.
$65.99
Spread vs growth
68.6%
10Y implied EPS CAGR
27.0%
EPS terminal req.
$106.28
Spread vs growth
88.2%
Qué te dice: cuánto EPS CAGR está descontando el precio si sales al múltiplo terminal indicado. Si el growth observado queda por debajo, el mercado está pidiendo una ejecución muy fina.
Total return
+56.4%
Start / end P/E
86.8x → 63.0x
EPS bridge
4.53 → 9.75
Residual
-31.5%
Simple additive decomposition: total return = EPS growth contribution + P/E multiple contribution + dividend contribution + explicit residual. The residual captures cross-terms, buybacks/share-count effects, FX, special dividends, data noise and methodology mismatch so the bridge always reconciles.